Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.35% first-year return on $299k initial cash invested.
-14.35%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$7,113
Rent
-$3,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,113 income − $10,688 expenses = $3,575 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,374
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,113
Total Expenses
$10,688
Mortgage P&I
93%
$6,617
Property Taxes
14%
$1,006
Home Insurance
7%
$480
HOA
2%
$166
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$213
Maintenance
4%
$285
Other
11%
$782